0.981
Revenue$B
1.366
1.393
1.466
1.484
1.544
1.583
1.625
1.665
1.716
1.766
1.013
2.73%
2.99%
73
14.35
Revenue growth%
4.43
2.41
4.32
5.07
7.85
9.49
8.53
6.21
6.75
4.43
5.39
6.75
5.64
26
9.21
Gross margin%
6.52
8.67
9.00
11.01
12.88
12.81
11.15
11.01
12.59
9.90
6.29
11.15
11.01
51
25.43
Operating margin%
9.04
9.57
9.78
8.69
8.60
11.44
10.50
8.62
11.25
13.49
6.80
11.25
9.67
83
2.65
Net margin%
37.30
35.72
36.55
36.15
33.39
31.21
29.44
27.21
29.69
27.30
17.52
29.44
32.30
40
31.52
P/E ratio (avg)x
12.57
12.41
13.37
13.38
13.91
13.20
13.10
12.97
11.47
10.10
18.25
12.97
13.03
46
16.48
EV/EBITx
25.92
25.47
24.03
24.86
26.52
28.32
28.41
27.58
24.50
23.56
29.71
27.58
25.69
20
19.80
FCF yield (avg)%
7.56
7.07
9.05
10.56
11.14
10.18
8.24
10.30
9.11
6.86
15.73
9.11
9.08
33
16.42
FCF margin%
0.96
1.30
4.21
5.77
4.12
1.13
0.85
3.19
0.94
0.40
27.20
0.94
1.22
35
1.271
FCF / Net incomex
1.378
1.582
1.548
1.829
1.785
1.884
1.998
2.249
2.264
2.298
1.054
2.249
1.856
74
7.75
ROIC%
19.02
18.53
21.01
18.67
16.02
15.07
13.60
13.58
11.82
10.96
12.56
13.58
15.55
29
19.99
Return on equity%
21.23
21.21
19.25
17.75
17.36
16.94
19.19
19.79
18.81
18.49
13.43
18.81
19.00
10
26.51
Return on assets%
22.66
21.55
21.71
22.70
22.36
20.64
23.25
25.76
28.25
25.92
29.98
25.76
22.68
77
6.97
EPS$
3.41
3.37
3.38
3.55
3.61
3.12
3.06
2.74
2.58
2.42
7.59
(7.69%)
(4.70%)
—
29.35
EPS growth%
28.51
28.64
26.15
26.54
26.04
26.56
26.14
23.46
21.99
22.58
8.19
23.46
26.15
66
1.24
Bookvalue per sh$
7.03
7.88
8.96
9.69
9.24
10.54
11.93
12.79
12.77
14.75
7.23
9.80%
7.22%
—
5.89
FCF per share$
8.13
8.01
7.68
7.52
7.64
8.52
9.05
8.58
9.41
10.06
6.17
5.67%
3.37%
—
5.75
Dividend per sh$
6.53
6.17
7.11
6.91
7.01
6.65
7.75
8.06
9.21
10.40
3.39
8.22%
6.01%
—
12.54
Div yield (avg)%
5.98
4.66
2.02
0.40
1.94
4.22
4.58
5.70
7.34
6.73
9.75
5.70
4.62
66
21.95
Payout ratio%
27.12
25.76
26.68
29.64
30.97
27.97
29.81
27.33
26.44
27.67
23.89
27.67
27.50
54
118.5
Shares (diluted)M
183.7
196.5
186.8
181.4
200.1
200.0
194.8
218.5
214.7
200.8
114.5
0.07%
2.30%
11
28.84
Buyback yield%
22.44
25.09
27.26
25.99
24.23
22.19
24.45
25.18
23.97
22.27
16.65
23.97
24.34
40
0.119
D/E ratiox
1.307
1.521
1.711
1.735
1.980
2.075
1.994
2.375
2.479
2.833
0.900
2.375
1.987
39
0.934
Enterprise value$B
1.262
1.169
1.208
1.101
1.170
1.134
1.273
1.215
1.133
1.138
1.183
(0.55%)
(0.49%)
29
0.812
LT debt$B
0.943
0.928
1.051
1.254
1.364
1.392
1.425
1.482
1.647
1.600
0.064
3.24%
6.94%
28
Revenue
$1.766B
2.99%
1.00×
Cost of revenue
$1.112B
2.76%
0.98×
Operating expenses
$381.0M
3.71%
1.07×
Goodwill & intangibles
20.92%
Cash and investments
17.78%
Spread over hurdle
(1.05%)